Valuation Graco Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:31:27 2026-08-05 EDT			5-day change	1st Jan Change
70.90 ^EUR	-0.63%		+0.57%	+0.68%

07-24	Graco's Order Trends, Backlogs Strengthen Near-Term Visibility, RBC Says	MT
07-24	RBC Raises Price Target on Graco to $96 From $92, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,354	11,254	14,658	14,332	13,827	13,330	-	-
Change	-	-15.72%	30.24%	-2.22%	-3.52%	-3.59%	-	-
Enterprise Value (EV) ¹	12,947	11,032	14,150	13,685	13,226	12,676	12,494	12,138
Change	-	-14.79%	28.26%	-3.28%	-3.35%	-4.16%	-1.44%	-2.85%
P/E	31.2x	25.1x	29.5x	30.1x	27.1x	25.7x	23.9x	21.9x
PBR	7.83x	6.21x	6.72x	5.66x	5.32x	5.15x	4.98x	4x
PEG	-	4.52x	2.8x	-7.37x	2.94x	6.25x	3.24x	2.34x
Capitalization / Revenue	6.72x	5.25x	6.68x	6.78x	6.18x	5.67x	5.39x	5.07x
EV / Revenue	6.51x	5.15x	6.44x	6.48x	5.91x	5.39x	5.06x	4.61x
EV / EBITDA	21.9x	17.3x	19.6x	20.6x	18.1x	16.5x	15.4x	13.9x
EV / EBIT	24.4x	19.3x	21.9x	24x	21.2x	19.2x	17.8x	15.7x
EV / FCF	40x	62.6x	30.3x	26.6x	20.7x	22.7x	20.8x	17.7x
FCF Yield	2.5%	1.6%	3.3%	3.76%	4.82%	4.4%	4.82%	5.65%
Dividend per Share ²	0.7725	0.865	0.96	1.04	1.12	1.174	1.249	1.337
Rate of return	0.98%	1.3%	1.11%	1.23%	1.34%	1.43%	1.52%	1.62%
EPS ²	2.52	2.66	2.94	2.82	3.08	3.207	3.443	3.765
Distribution rate	30.7%	32.5%	32.7%	36.9%	36.4%	36.6%	36.3%	35.5%
Net sales ¹	1,988	2,144	2,196	2,113	2,237	2,352	2,471	2,631
EBITDA ¹	590.6	638.7	720.3	664.5	732.2	770.3	809.4	871.8
EBIT ¹	531.3	572.7	646	570.1	624.8	660.2	703.4	773.3
Net income ¹	439.9	460.6	506.5	486.1	521.8	536.4	567.9	630.5
Net Debt ¹	-407.3	-222.2	-507.9	-646.8	-601	-654.1	-836	-1,192
Reference price ²	78.57	66.78	86.84	84.88	83.40	82.31	82.31	82.31
Nbr of stocks (in thousands)	169,966	168,529	168,788	168,850	165,794	161,954	-	-
Announcement Date	1/31/22	1/30/23	1/29/24	1/27/25	1/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IDEX CORPORATION	32.77x	5.08x	18.71x	1.22%	17.54B
FLOWSERVE CORPORATION	21.48x	2.32x	12.88x	1.09%	10.11B
FRANKLIN ELECTRIC CO., INC.	23.87x	2.17x	13.93x	1.06%	4.86B
INTERPUMP GROUP S.P.A.	17.18x	1.85x	8.34x	0.99%	4.36B
HAYWARD HOLDINGS, INC.	22.43x	3.38x	12.6x	-.--%	3.41B
THE GORMAN-RUPP COMPANY	31.37x	3.4x	17.09x	-	2.26B
KSB SE & CO. KGAA	11.36x	0.4x	3.49x	2.91%	1.83B
KSB LIMITED	42.43x	-	-	0.66%	1.56B
Average	25.36x	2.66x	12.44x	1.13%	5.74B
Weighted average by Cap.	26.50x	3.41x	14.66x	1.11%